Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Keller at 960 Waterbury Way, Keller, TX, 76248 priced at $750,000 pairs $5,404/mo rent with $21/mo cash flow after a $3,671/mo payment. Total monthly income equals $5,404/mo, and annual cash flow comes to $246/yr on $246,750 invested. Return on cash invested is 20.16% in year one, and rental yield stands at 8.65% on a $750,000 basis. Equity gained on principal adds $4,840/yr, and 5% annual appreciation accumulates to $207,211 by year five. Five-year ROI measures 105.47% and total cumulative return in cash reaches $260,238. For financing, Ziffy Mortgage’s DSCR program evaluates $5,404/mo property income against a $3,671/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
0.40 Acres lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $750,000 |
| 2024-11-25 | Listed for sale | $765,000 |
| 2024-11-25 | Contingent | $765,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $10511.18 | -24.42% | $700,000 | -4.33% |
| 2023-12-27 | $13906.92 | 22.51% | $731,685 | 23.99% |
| 2022-12-27 | $11351.31 | 3.25% | $590,136 | 16.86% |
Listed by: Beverly Pironti • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20732159
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
